Reverse DCF
What growth does the market imply for SKMEGGPROD?
Working backwards from the current price to find the FCF growth assumption baked in.
aggressive
14.3% implied annual FCF growth
The market is pricing in above-average growth. Achievable for a high-quality business but leaves limited margin for error — any slowdown could hurt the price.
Current Price
₹229
Historical Growth
6.4%
FCF Yield
3.19%
Price / FCF
31.3x
Plain English
To justify today's price of ₹228.53, SKMEGGPROD.NS needs to grow its free cash flow at 14.3% per year for the next 10 years. That is 7.9% faster than its historical growth rate of 6.4%. This is optimistic but not impossible for a high-quality business. The stock leaves little room for error — any slowdown could hurt the price.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| Historical | 6.4% | ₹119 | -47.8% |
| Half implied | 7.1% | ₹127 | -44.4% |
| GDP rate | 10.0% | ₹160 | -29.9% |
| Implied | 14.3% | ₹229 | +0.0% |
At Historical Growth Rate
DCF horizon: 10 years. At 6.4% growth, the model values SKMEGGPROD at ₹119, below today's ₹229.
See full DCF analysis
Bear/base/bull scenarios, sensitivity heatmap, reverse DCF, and more.
Run Full Analysis →This is an analytical tool, not investment advice. Implied growth is a mathematical inversion of the DCF model and depends on WACC and terminal growth assumptions. YieldIQ is not registered with SEBI as an investment adviser.